BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Via Marmolada, Milano, Lombardia, 20162

2 bed • 1.5 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€33,760

Profit (Cash Flow)

€9,104

Cash on Cash Return

196.7%

Annual Revenue

€33,760

AirDNA projects €137/night at 66% occupancy ($33,136). Airbtics projects €142/night at 65% occupancy ($33,759). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, €142 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€20,412	€31,069	€48,414	€71,315
Occupancy	55%	67%	77%	94%
Nightly Rate	€100	€124	€168	€202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Niguarda - Palanzone cozy 2BRoom apartment	€24,220	€97	66%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Residenze Niguarda C	€39,449	€106	96%	2	2	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (20)
Residenze Niguarda A	€33,542	€93	95%	2	1	2	€82	❌	❌	❌	Y / Y	⭐️ 5 (6)
White house experience (2 Bedroom king size)	€77,803	€398	53%	2	1	2	€51	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
"la Monachina" app. with garden 4/5 beds	€35,043	€167	57%	2	2	3	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
camera doppia zona niguarda/ca granda/Bicocca	€14,958	€88	46%	2	1	1	€5	❌	❌	❌	Y / Y	⭐️ 5 (2)
Affori Residence	€23,718	€71	86%	2	1	2	€51	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
NUOVO TRILOCALE 7° ULTIMO PIANO - Bicocca	€30,103	€105	75%	2	1	1	€160	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
Casa da Suite Futura C	€35,052	€149	60%	2	1	1	€87	❌	❌	❌	Y / Y	⭐️ 4 (6)
Contemporanea - BHome	€47,102	€172	74%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Easylife - Bright apartment in Niguarda	€28,075	€134	55%	2	1	1	€102	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
[stylish retreat-family & friends] subway > 200m	€25,365	€89	73%	2	1	1	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Pellegrino Rossi - Ampio appartamento comodo per 5	€37,309	€134	71%	2	2	1	€122	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
[15" from Duomo] XXL House near METRO M3	€54,938	€201	73%	2	1	3	€61	❌	❌	❌	Y / N	⭐️ 4.8 (29)
Delizioso appartamento a Milano immerso nel verde	€67,204	€184	98%	2	1	2	€30	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
piccolo appartamento [Niguarda - Garibaldi]	€15,568	€102	39%	2	1	2	€62	❌	❌	✅	Y / N	⭐️ 4.8 (12)
Apt silenzioso con 2 camere vicino M5	€26,634	€90	78%	2	1	2	€62	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
PrimoPiano - Palmaria	€105,331	€302	94%	2	1	2	€41	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Niguarda Apartment, 20min from City Center/Duomo	€26,722	€199	33%	2	1	2	€71	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
[cozy house&balcony]20'from duomo,niguarda,bicocca	€31,743	€111	74%	2	1	1	€51	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Nice apartment in Niguarda	€22,910	€88	71%	2	1	3	€0	❌	❌	❌	Y / N	⭐️ 5 (10)
Casa da Suite Creativa	€16,344	€111	38%	2	1	1	€87	❌	❌	❌	Y / Y	⭐️ 4.2 (53)
Appartme - Testi 182	€30,287	€119	68%	2	1	1	€21	❌	❌	✅	Y / Y	⭐️ 3.5 (6)
Relax Green Attic MM Ca Granda 250 metri	€41,976	€184	61%	2	1	2	€36	❌	❌	❌	N / Y	⭐️ 5 (19)
Emma’s home - super close to metro M5	€37,972	€182	57%	2	1	3	€0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Casa Vanda	€30,688	€125	67%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
[Niguarda Hospital] Privacy in Flat with terrace	€29,435	€96	84%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (10)
Bicocca Home - 2 Bedrooms	€36,278	€102	95%	2	1	1	€143	❌	❌	❌	Y / Y	⭐️ 4.1 (11)
Asia - BHome	€50,338	€222	62%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Bicocca-appartamento con 2 camere	€38,925	€155	67%	2	1	1	€46	❌	❌	❌	Y / Y	⭐️ 5 (1)
[Niguarda] - Ampio e Moderno Trilocale	€48,451	€141	93%	2	2	1	€82	❌	❌	❌	Y / Y	⭐️ 0 (2)
Casa Irma - Appartamento di design in stile '60	€27,265	€92	81%	2	1	3	€51	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chic Apartment Surrounded By Parks Close To Metro	€33,941	€129	70%	2	2	2	€56	❌	❌	❌	Y / Y	⭐️ 5 (6)
[Milano Appartamento con campo da tennis e box ]	€14,349	€100	39%	2	1	2	€0	❌	❌	✅	Y / Y	⭐️ 0 (0)
NEW15 Minutes To Duomo \|Deluxe Sleeps 5 \|Parking	€59,576	€211	77%	2	1	1	€0	❌	❌	❌	Y / Y	⭐️ 0 (8)
Nuovo n°4 a 120m da Metropolitana	€19,003	€86	59%	2	1	1	€62	❌	❌	✅	Y / Y	⭐️ 0 (0)
[Suite Design 5* - M5] Free Parking	€24,583	€153	44%	2	1	2	€0	❌	❌	❌	Y / Y	⭐️ 0 (6)
Milano Parklife Acero - Near Metro&Park-Long Stays	€24,998	€124	55%	2	3	10	€120	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

196.71% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€9,104	€18,208	€27,313	€36,417	€45,522	€91,044	€273,132
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€9,104	€18,208	€27,313	€36,417	€45,522	€91,044	€273,132

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

196.71%

Payback Period Days

185

Return on Investment

196.71%

10 Via Marmolada Milano, Lombardia, 20162

2 bed • 1.5 bath • 4 guests

Monthly Rent

€33,760

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is €137/night at 66% occupancy.Projected nightly rate is €142/night at 65% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€34,738

Avg annual revenue

65%

Avg occupancy rate

€142

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€40k

€70k

€105k

€9,104

Profit

Revenue

€33,760

Operating Expenses

€12,655

Operating Income

€21,104

Net Effective Rent

€12,000

Profit (Cash Flow)

€9,104

€4,628

Cash Investment

Renos & Furnishing

€4,533

Setup Costs

€95

Total

€4,628

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

196.71%

Payback Period Days

185